[AIRPORT] QoQ Annualized Quarter Result on 30-Jun-2015 [#2]

Stock
[AIRPORT] MALAYSIA AIRPORTS HOLDINGS BHD
Announcement Date
30-Jul-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- -81.21%
YoY- -85.43%
Quarter Report
Latest QR
Upcoming QR
AIRPORT's Result
AIRPORT's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Revenue 4,077,876 3,870,207 3,778,753 3,632,278 3,504,716 3,343,721 3,509,850 10.50%
PBT 152,836 45,939 133,002 81,946 157,184 749,327 202,478 -17.08%
Tax -86,824 -5,827 -25,840 -58,172 -29,196 -85,988 -88,325 -1.13%
NP 66,012 40,112 107,162 23,774 127,988 663,339 114,153 -30.56%
-
NP to SH 68,052 40,904 107,654 24,482 130,312 663,368 114,188 -29.15%
-
Tax Rate 56.81% 12.68% 19.43% 70.99% 18.57% 11.48% 43.62% -
Total Cost 4,011,864 3,830,095 3,671,590 3,608,504 3,376,728 2,680,382 3,395,697 11.74%
-
Net Worth 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 5,636,674 33.12%
Dividend
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Net Worth 8,661,313 8,476,650 8,637,193 7,971,906 13,244,484 7,211,697 5,636,674 33.12%
NOSH 1,659,191 1,659,191 1,659,191 1,659,191 2,545,156 1,350,631 1,336,053 15.52%
Ratio Analysis
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
NP Margin 1.62% 1.04% 2.84% 0.65% 3.65% 19.84% 3.25% -
ROE 0.79% 0.48% 1.25% 0.31% 0.98% 9.20% 2.03% -
Per Share
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 245.77 243.29 241.04 238.78 137.70 247.57 262.70 -4.34%
EPS 0.52 -1.09 3.17 -2.18 5.12 49.10 8.55 -84.50%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.2202 5.3287 5.5095 5.2406 5.2038 5.3395 4.2189 15.23%
Adjusted Per Share Value based on latest NOSH - 1,659,191
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
RPS 244.40 231.95 226.47 217.69 210.05 200.40 210.35 10.50%
EPS 4.08 2.45 6.45 1.47 7.81 39.76 6.84 -29.11%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1909 5.0802 5.1765 4.7777 7.9377 4.3221 3.3782 33.12%
Price Multiplier on Financial Quarter End Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 -
Price 6.80 5.61 5.25 6.21 7.00 6.80 7.49 -
P/RPS 2.77 2.31 2.18 2.60 5.08 2.75 2.85 -1.87%
P/EPS 165.79 218.17 76.45 385.86 136.72 13.84 87.64 52.89%
EY 0.60 0.46 1.31 0.26 0.73 7.22 1.14 -34.78%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.30 1.05 0.95 1.18 1.35 1.27 1.78 -18.88%
Price Multiplier on Announcement Date
31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 CAGR
Date 27/04/16 17/02/16 27/10/15 30/07/15 05/05/15 13/02/15 03/11/14 -
Price 6.50 6.18 5.37 6.05 6.82 7.01 7.23 -
P/RPS 2.64 2.54 2.23 2.53 4.95 2.83 2.75 -2.68%
P/EPS 158.48 240.34 78.20 375.91 133.20 14.27 84.59 51.91%
EY 0.63 0.42 1.28 0.27 0.75 7.01 1.18 -34.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.25 1.16 0.97 1.15 1.31 1.31 1.71 -18.83%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment